Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.2% first-year return on $130k initial cash invested.
-13.2%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$3,509
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,026
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,509
Total Expenses
$4,934
Mortgage P&I
70%
$2,473
Property Taxes
17%
$603
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Term Stay in Paradise | $6,406 | $351 | 4 | 2.5 | 2.2 mi |
Peaceful Retreat - 4+3 Close to Everything | $4,946 | $271 | 4 | 3 | 2.23 mi |
Quiet home in West Palmdale Hills W/Pool | $5,001 | $274 | 4 | 2.5 | 1.66 mi |
The Diamond In Quartz Hill | $4,070 | $223 | 4 | 3 | 1.5 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality